[ASTEEL] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[ASTEEL] ASTEEL GROUP BERHAD
Announcement Date
29-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -31.21%
YoY- 68.78%
Quarter Report
Latest QR
Upcoming QR
ASTEEL's Result
ASTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 433,834 463,065 329,222 528,718 445,672 367,640 290,600 6.90%
PBT -11,461 24,413 8,026 32,506 18,914 1,640 5,005 -
Tax 2,480 -6,256 -3,946 -8,197 -4,849 -540 -1,457 -
NP -8,981 18,157 4,080 24,309 14,065 1,100 3,548 -
-
NP to SH -9,462 15,852 4,170 21,306 12,624 -104 2,844 -
-
Tax Rate - 25.63% 49.17% 25.22% 25.64% 32.93% 29.11% -
Total Cost 442,815 444,908 325,142 504,409 431,606 366,540 287,052 7.48%
-
Net Worth 162,272 174,033 146,624 106,880 65,161 99,449 102,097 8.02%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 162,272 174,033 146,624 106,880 65,161 99,449 102,097 8.02%
NOSH 195,509 195,542 195,499 130,342 65,161 65,000 65,030 20.12%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -2.07% 3.92% 1.24% 4.60% 3.16% 0.30% 1.22% -
ROE -5.83% 9.11% 2.84% 19.93% 19.37% -0.10% 2.79% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 221.90 236.81 168.40 405.64 683.95 565.60 446.87 -11.00%
EPS -4.84 8.11 2.13 16.35 9.68 -0.16 4.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.89 0.75 0.82 1.00 1.53 1.57 -10.07%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 89.47 95.50 67.90 109.04 91.92 75.82 59.93 6.90%
EPS -1.95 3.27 0.86 4.39 2.60 -0.02 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3347 0.3589 0.3024 0.2204 0.1344 0.2051 0.2106 8.02%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.41 0.55 0.44 0.39 0.48 0.41 0.45 -
P/RPS 0.18 0.23 0.26 0.10 0.07 0.07 0.10 10.28%
P/EPS -8.47 6.78 20.62 2.39 2.48 -256.25 10.29 -
EY -11.80 14.74 4.85 41.91 40.36 -0.39 9.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.62 0.59 0.48 0.48 0.27 0.29 9.13%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 08/11/11 08/11/10 28/10/09 29/10/08 31/10/07 27/10/06 18/11/05 -
Price 0.435 0.55 0.45 0.27 0.49 0.40 0.43 -
P/RPS 0.20 0.23 0.27 0.07 0.07 0.07 0.10 12.24%
P/EPS -8.99 6.78 21.09 1.65 2.53 -250.00 9.83 -
EY -11.13 14.74 4.74 60.54 39.54 -0.40 10.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.62 0.60 0.33 0.49 0.26 0.27 11.53%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment